UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



FORM 10-Q



xQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934



For the quarterly period endedJune 30, 2007



oTRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934



Commission File Number:000-30009



PETROL OIL AND GAS, INC.

(Exact name of registrant as specified in its charter)



Nevada
        90-0066187(State or other jurisdiction of incorporation or organization)
        (I.R.S. Employer Identification No.)




Corporate Woods, Building 519393 West 110th Street, Suite 500Overland Park, Kansas
        66210(Address of principal executive offices)
        (Zip Code)




(913) 323-4925

(Registrants telephone number, including area code)



Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the last 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.YesxNoo



Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.  See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):



Large accelerated filer ____
        Accelerated filer ____
        Non-accelerated filerX




Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yeso
        Nox




The number of shares of Common Stock, $0.001 par value, outstanding on August 17, 2007 was 29,097,255.



DB03/809807.0003/7939823.4



---



PART I -- FINANCIAL INFORMATION

Item 1. Financial Statements.

Petrol Oil and Gas, Inc.Condensed Consolidated Balance SheetJune 30,
        
        December 31,2007
        
        2006(Unaudited)
        
        
        AuditedAssetsCurrent assets:Cash
        
        
        
        $1,846,456
        
        
        $  5,917,958Accounts receivable
        
        
        507,611
        
        
        624,731Prepaid expenses
        
        
        75,120
        
        
        38,085Total current assets
        
        
        2,429,187
        
        
        6,580,774Fixed assets:Pipeline
        
        
        1,522,423
        
        
        5,331,028Equipment and vehicles
        
        
        379,365
        
        
        341,3101,901,788
        
        
        5,672,338Less accumulated depreciation
        
        
        406,463
        
        
        471,600Fixed assets, net
        
        
        1,495,425
        
        
        5,200,738Other assets:Other assets
        
        
        22,068
        
        
        1,932Oil and gas properties using full cost accounting:Properties not subject to amortization
        
        
        321,464
        
        
        1,210,174Properties subject to amortization
        
        
        17,125,214
        
        
        21,856,363Capitalized loan costs, net
        
        
        437,300
        
        
        662,511Derivative asset
        
        
        177,192
        
        
        974,752Total other assets
        
        
        18,083,238
        
        
        24,705,732$22,007,750
        
        
        $ 36,487,244Liabilities and Stockholders' EquityCurrent liabilities:Accounts payable
        
        
        $196,472
        
        
        $     462,188Accrued liabilities
        
        
        404,826
        
        
        430,190Current portion of long term debt
        
        
        13,067,177
        
        
        14,193,588Total current liabilities
        
        
        13,668,475
        
        
        15,085,966Long-term liabilities:Asset retirement obligation
        
        
        948,136
        
        
        907,797Long-term derivative liability
        
        
        -
        
        
        58,133Long-term debt, less current portion
        
        
        13,488,372
        
        
        13,169,895Total long-term liabilities
        
        
        14,436,508
        
        
        14,135,825Commitments and contingenciesStockholders' Equity:Preferred stock, $0.001 par value, 10,000,000shares authorized, no shares issued andOutstanding
        
        
        -
        
        
        -Common stock, $0.001 par value, 100,000,000 sharesauthorized, 29,090,926 and 29,084,597 issued and outstanding
        29,091
        
        
        29,084at June 30, 2007 and December 31, 2006 respectivelyStock bought for services not issued, 6,329 share atDecember 31, 2006
        
        
        -
        
        
        6Unamortized cost of stock, warrants & options issued for services
        -
        
        
        (1,461,747)Prepaid share-based compensation
        
        
        (6,800)
        
        
        (47,600)Additional paid-in capital
        
        
        27,220,865
        
        
        28,555,484Other comprehensive income
        
        
        177,192
        
        
        916,619Accumulated (deficit)
        
        
        (33,517,581)
        
        
        (20,726,393)(6,097,233)
        
        
        7,265,453$22,007,750
        
        
        $36,487,244See notes to condensed financial statements.






1



---



Petrol Oil and Gas, Inc.

Condensed Consolidated Statement of Operations

(Unaudited)



For the Six Months Ended
        
        For the Three Months EndedJune 30,
        
        June 30,2007
        
        2006
        
        2007
        
        2006Revenue
        
        
        $2,948,229
        
        $3,040,932
        
        $1,336,821
        
        $1,824,907Expenses:Direct costs
        
        
        1,500,067
        
        1,155,354
        
        746,029
        
        569,498Pipeline costs
        
        
        551,719
        
        383,922
        
        286,391
        
        229,912General and administrative
        
        
        962,953
        
        1,371,415
        
        481,574
        
        806,822Impairment of oil & gas properties and pipelines
        
        
        8,812,027
        
        -
        
        8,812,027
        
        -Professional and consulting fees
        
        
        511,507
        
        1,272,886
        
        354,286
        
        681,092Depreciation, depletion and amortization
        
        
        1,245,454
        
        998,864
        
        593,057
        
        534,215Total expenses
        
        
        13,583,727
        
        5,182,441
        
        11,273,364
        
        2,821,539Net operating (loss)
        
        
        (10,635,498)
        
        (2,141,509)
        
        (9,936,543)
        
        (996,632)Other income (expense):Interest expense
        
        
        (2,155,688)
        
        (1,789,108)
        
        (1,067,435)
        
        (1,098,788)Total other income (expense)
        
        
        (2,155,688)
        
        (1,789,108)
        
        (1,067,435)
        
        (1,098,788)Net (loss)
        
        
        $(12,791,186)
        
        $(3,930,617)
        
        $(11,003,978)
        
        $(2,095,420)Weighted average number ofcommon shares outstanding - basic and fully diluted
        
        29,090,926
        
        28,955,872
        
        29,090,926
        
        28,497,033Net (loss) per share - basic and fully diluted
        
        $ (0.44)
        
        $        (0.14)
        
        $   (0.38)
        
        $        (0.07)


See notes to condensed consolidated financial statements.



2





---





Petrol Oil and Gas, Inc.

Condensed Consolidated Statement of Cash Flows

(unaudited)



For the Six Months EndedJune 30, 20072007
        
        2006Cash flows from operating activitiesNet (loss)
        
        $ (12,791,186)
        
        $ (3,930,617)Depreciation, depletion and amortization
        
        1,020,243
        
        998,864Warrant accretion
        
        544,169
        
        583,159Shares issued for interest
        
        -
        
        203,299Accretion of asset retirement obligation
        
        40,340
        
        34,279Impairment of oil & gas properties
        
        8,812,027
        
        -Warrants, options and shares issued for services
        
        167,928
        
        904,306Adjustments to reconcile net (loss) to cashused in operating activities:Accounts receivable
        
        117,120
        
        (348,835)Prepaid and other assets
        
        (37,035)
        
        (388,707)Accounts payable
        
        (265,716)
        
        (1,000,174)Accrued liabilities
        
        (25,363)
        
        384,945Net cash used in operating activities
        
        (2,417,473)
        
        (2,559,481)Cash flows from investing activitiesAdditions to other assets
        
        (20,136)
        
        -Purchase of other property and equipment
        
        (38,509)
        
        (1,932,542)Additions to oil and gas properties not subject to amortization
        -
        
        (234,627)Additions to oil and gas properties subject to amortization
        (468,490)
        
        (7,049,118)Net cash used in investing activities
        
        (527,135)
        
        (9,216,287)Cash flows from financing activitiesProceeds from loans payable
        
        23,452
        
        15,000,000Amortized loan fees
        
        225,211
        
        -Payments on notes payable
        
        (1,375,555)
        
        (523,981)Proceeds from the exercise of warrants
        
        -
        
        241,875Net cash provided from (used in) financing activities
        
        (1,126,892)
        
        14,717,894Net decrease in cash
        
        (4,071,502)
        
        2,942,126Cash  beginning
        
        5,917,958
        
        8,435,203Cash  ending
        
        $  1,846,456
        
        $11,377,329Supplemental disclosures:Interest paid
        
        $  1,639,644
        
        $     415,777Income taxes paid
        
        -
        
        -Non-cash transactionsShares issued for oil & gas properties
        
        $ -
        
        $      60,500Shares issued for debt conversion
        
        $               -
        
        $     685,146






See notes to condensed consolidated financial statements.



3



---



Petrol Oil and Gas, Inc.

Notes to Condensed Financial Statements



Note 1  Basis of Presentation



The unaudited condensed financial statements have been prepared in accordance with United States generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and reflect all adjustments which, in the opinion of management, are necessary for a fair presentation. All such adjustments are of a normal recurring nature. The results of operations for the interim period are not necessarily indicative of the results to be expected for a full year. Certain amounts in the prior year statements have been reclassified to conform to the current year presentations. These statements should be read in conjunction with the financial statements and footnotes thereto included in the Form 10-K for the year ended December 31, 2006.



Note 2  Going Concern

The accompanying condensed consolidated financial statements have been prepared assuming that we will continue as a going concern.  Our ability to continue as a going concern is dependent upon attaining profitable operations based on the development of products that can be sold.  We intend to use borrowings and security sales to mitigate the effects of our cash position, however, no assurance can be given that debt or equity financing, if and when required, will be available.  The financial statements do not include any adjustments relating to the recoverability and classification of recorded assets and classification of liabilities that might be necessary should we be unable to continue in existence.



Note 3  Stock Transactions and Consulting Agreements



During the three months ended June 30, 2007, we issued 6,329 shares of our common stock as previously authorized for public relations services.



A summary of stock options and warrants is as follows:



Options
        
        WarrantsOutstanding 01/01/07
        2,810,000
        $1.70
        14,936,666
        $1.87Granted
        -
        -
        -
        -Cancelled
        (2,050,000)
        1.55
        (1,495,000)
        .87Exercised
        -
        -
        -
        -Outstanding 6/30/07
        760,000
        $2.12
        13,441,666
        $1.98




Note 4  Asset Retirement Obligation



Our asset retirement obligations relate to the abandonment of oil and gas wells. The amounts recognized are based on numerous estimates and assumptions, including future retirement costs, inflation rates and credit adjusted risk-free interest rates. The following shows the changes in asset retirement obligations for the financial statements presented.



June 30, 2007Asset retirement obligation, beginning of year
        $ 907,797Liabilities incurred during the year
        --Liabilities settled during the year
        --Accretion of expense
        40,339


Asset retirement obligations, end of year
        $ 948,136




4





---





Note 5  Long-Term Debt



Long-term debt consists of the following:



June 30, 2007Total notes payable
        $ 27,117,926Less unamortized cost of warrants
        (562,377)26,555,549Less current portion
        (13,067,177)Total long-term debt
        $ 13,488,372




During the quarter and six months ended June 30, 2007, the accretion of the warrants that was included in interest expense totaled $250,837 and $544,169, respectively.



Note 6  Fixed Price Sales Contracts



We have entered into various agreements with our customers to sell gas at a fixed price. At June 30, 2007 we had contracts covering approximately 45,750 mmbtu per month for the period of July 2007 to February 2008 at an average price of $7.23 per mmbtu and basis agreements covering approximately 15,250 mmbtu per month for the same period.



Note 7  Impairment of oil & gas properties



We have impaired our oil and gas properties by $5,274,650 based on our reserve study of the present value of future cash flows discounted by 10%.    The impairment is primarily attributable to a decline in reserves.  We also impaired the Burlington and Waverly pipelines by $3,537,377 to the fair market value of zero as we have determined these facilities will not be used and are not saleable.





5



---



FORWARD-LOOKING STATEMENTS



This document contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  All statements other than statements of historical fact are forward-looking statements for purposes of federal and state securities laws, including, but not limited to, any projections of earnings, revenue or other financial items; any statements of the plans, strategies and objections of management for future operations; any statements concerning proposed new services or developments; any statements regarding future economic conditions or performance; any statements of belief; and any statements of assumptions underlying any of the foregoing.



Forward-looking statements may include the words may, could, will be, estimate, intend, plan, continue, believe, expect, anticipate, goal or forecast or other similar words.  These forward-looking statements present our estimates and assumptions only as of the date of this report.  Except as otherwise required by applicable securities laws, we do not intend, and undertake no obligation, to update any forward-looking statement.



Although we believe that the expectations reflected in our forward-looking statements are reasonable, actual results could differ materially from those projected or assumed in any of our forward-looking statements. Our future financial condition and results of operations, as well as any forward-looking statements, are subject to change and inherent risks and uncertainties.  The factors impacting these risks and uncertainties include, but are not limited to:



o
        attainment of profitable operations based on the development of oil and gas products that can be sold, and the continued availability of debt or equity financing.  The Companys ability to continue to operate is contingent on refinancing or restructuring indebtedness.  See Liquidity and Capital Resources.


o
        increased competitive pressures from existing competitors and new entrants;


o
        increases in interest rates or our cost of borrowing or a default under any material debt agreements;


o
        deterioration in general or regional economic conditions;


o
        adverse state or federal legislation or regulation that increases the costs of compliance, or adverse findings by a regulator with respect to existing operations;


o
        hedging risks;


o
        ability to attract and retain key personnel;


o
        inability to achieve future sales levels or other operating results;


o
        fluctuations of oil and gas prices;


o
        the unavailability of funds for capital expenditures; and


o
        operational inefficiencies in distribution or other systems.




For a detailed description of these and other factors that could cause actual results to differ materially from those expressed in any forward-looking statement, please see the Risk Factors section of our Annual Report on Form 10-K for the year ended December 31, 2006, and to the extent applicable, our Quarterly Reports on Form 10-Q.



References to Petrol, the Company, we, us, and our refer to Petrol Oil and Gas, Inc.



6



---



Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations.



OVERVIEW AND OUTLOOK



We are an oil and gas exploration, development and production company.  Our properties are located in the Cherokee and Forrest Basins along the Kansas and Missouri border.  Our corporate strategy has been to build value through the development and acquisition of gas and oil assets that exhibit consistent, predictable, and long-lived production, with a focus on Coal Bed Methane (CBM) reservoirs in the central U.S.  In prior periods, we have described five separate projects of the Company.  Two of those projects, the Pomona Project and the Missouri Project have been abandoned and the leases covering those projects have expired.  We have segregated our current operations into three separate projects, which include:



Petrol-Neodesha Project



Our gas producing leases known as Petrol-Neodesha, in the Neosho and Wilson counties, account for approximately 10,000 of the Companys total of approximately 56,000 gross leased acres.  However, this project produces substantially all of the Companys gas production.



The Petrol-Neodesha Project includes over 100 CBM production wells, 8 saltwater disposal wells ("SWD Wells") wells and a fully contained and integrated gas gathering pipeline and gas processing system.  At this time, we have suspended our development plan for the Petrol-Neodesha Project and have discontinued lease acquisitions in the area due a shortage of funds.  The Petrol-Neodesha properties have provided us with the bulk of our revenue stream and value in proven producing reserves and therefore represent the most valuable group of assets of the Company.  However, if we do not resume development of these properties, we expect to see revenues decline as existing wells mature and experience production declines.



Coal Creek Project



The Coal Creek Project, centered in Coffey County, Kansas, includes leases covering about 46,000 gross acres.  Leases for the Coal Creek Project covering approximately 46,000 gross acres have recently expired.  The Company has invested approximately $15 million in the Coal Creek Project for the construction of a gathering system and the drilling and completion of over 50 CBM wells.  Of these wells, only four wells are producing natural gas, and only one of these is producing CBM.  Total production from these wells is minimal.  Due to a number of technical issues with the wells and the geology, it is doubtful that significant production will ever be obtained from these properties.  The Company does not currently plan to drill any additional CBM wells in the Coal Creek Project.  The Company doubts that the Coal Creek Project will at any time in the future contribute to
the Companys revenues to any significant extent.  The Company is currently evaluating whether there are exploration and development opportunities for oil or conventional natural gas from the leases acquired for the Coal Creek Project.



Oil Field Project



Petrol holds a 100% working interest in several oil producing properties in eastern Kansas that produced approximately 22,249 barrels of oil (bbl) during 2006 (17,954 bbl net to Petrol).  The oil producing wells on these properties and in the surrounding areas are generally defined as stripper wells and usually produce under the influence of a water flood.



7



---



At June 30, 2007, the Company had long term debt (including the current portion of long term debt) of approximately $26.5 million.  Approximately $15 million of this debt was utilized to develop the Coal Creek Project, which has contributed no significant revenue to the Company.  As a result, the Companys cash position has declined.  On October 28, 2007, the Company will be required to make a principal payment of approximately $1.1 million on a portion of its long term debt.  The Company does not anticipate having adequate cash to make such principal payment unless additional capital is raised by the Company or assets are sold by the Company.  There can be no assurance that the Company will be able obtain adequate cash to service its debt as it comes due.



Results of Operations for the Three Months Ended June 30, 2007 and 2006.



The following table summarizes selected items from the statement of operations for the three months ended June 30, 2007 compared to the three months ended June 30, 2006.





Three Months Ended June 30,
        
        Increase
        
        Percentage2007
        
        2006
        
        (Decrease)
        
        ChangeRevenue
        $1,336,821
        
        $1,824,907
        
        $(488,086)
        
        -26.8%Expenses:Direct costs
        746,029
        
        569,498
        
        176,531
        
        31.0%Pipeline costs
        286,391
        
        229,912
        
        56,479
        
        24.6%General and administrative
        481,574
        
        806,822
        
        (325,248)
        
        -40.3%Impairment of oil and gas properties and pipelines
        8,812,027
        
        -
        
        8,812,027
        
        n/aProfessional and consulting fees
        354,286
        
        681,092
        
        (326,806)
        
        -48.0%Depreciation, depletion and amortization
        593,057
        
        534,215
        
        58,842
        
        11.0%Total expenses
        11,273,364
        
        2,821,539
        
        8,415,825
        
        299.6%Net operating (loss)
        (9,936,543)
        
        (996,632)
        
        (8,939,911)
        
        897.0%Other income (expense):Interest expense
        (1,067,435)
        
        (1,098,788)
        
        31,353
        
        -2.9%Total other income (expense)
        (1,067,435)
        
        (1,098,788)
        
        31,353
        
        -2.9%Net income (loss)
        $(11,003,978)
        
        $(2,095,420)
        
        $(8,908,558)
        
        425.1%




Revenues.Revenues for the three months ended June 30, 2007 were $1,336,821 compared to revenues of $1,824,907 in the three months ended June 30, 2006.  This resulted in a decrease of $488,086 or 26.8%, from the same period one year ago.  The decrease in revenues is primarily the result of decreased production, together with decreased pricing (after impact of the Companys hedging activities).



Direct Costs.Direct costs are the costs associated with operating producing wells, and transporting the oil and natural gas to the market for sale.  Direct costs for the three months ended June 30, 2007 were $746,029, an increase of $176,531, or 31.0%, from $569,498 for the three months ended June 30, 2006.  For the most part, this increase reflects expenses incurred in 2007 related to the Companys failed efforts to dewater and obtain commercial production from wells drilled beginning during the last half of 2006 with respect to its Burlington and Waverly properties in the Coal Creek Project.  The Company ceased dewatering efforts in Coal Creek near the end of the Companys second quarter 2007.



8



---



Pipeline Costs.Pipeline costs for the three months ended June 30, 2007 were $286,391, an increase of $56,479, or 24.6%, from $229,912 for the three months ended June 30, 2006.  This increase is primarily the result of increased expenses related to the operation of the Companys pipeline system supporting its Burlington and Waverly properties in the Coal Creek Project, which construction began during the last half of 2006.  During the three months ended June 30, 2007, we impaired the Burlington and Waverly pipelines by $3,537,377 to the fair market value of zero, as we have determined these facilities will not be used and are not saleable.



General and Administrative Expenses.General and administrative expenses for the three months ended June 30, 2007 were $481,574, a decrease of $325,248, or 40.3%, from $806,822 for the three months ended June 30, 2006.  The decrease in general and administrative expenses is attributable to the streamlining and reduction of expenses.



Impairment of Oil and Gas Properties.We have impaired our oil and gas properties by $5,274,650 based on our reserve study of the present value of future cash flows discounted by 10%.  The impairment is primarily attributable to decline in reserves.  We also impaired the Burlington and Waverly pipelines by $3,537,377 to the fair market value of zero as we have determined these facilities will not be used and are not saleable.



Professional and Consulting Fees.Professional and consulting fees for the three months ended June 30, 2007 was $354,286, a decrease of $326,806, or 48.0%, from $681,092 for the three months ended June 30, 2006.  The decrease in professional and consulting fees in the current period was a result of decreased investor relations fees and a lessened reliance on outside consultants.



Depreciation, Depletion, and Amortization Expense.Depreciation, depletion, and amortization expense for the three months ended June 30, 2007 was $593,057, an increase of $58,842, or 11.0%, from $534,215 for the three months ended June 30, 2006.  The increase in depreciation, depletion and amortization expense was a result of increased depletion on each unit of production due to our increase in capital expenditures and a slight decline in reserves.



Net Operating Loss.  The net operating loss for the three months ended June 30, 2007 was $9,936,543, versus a net operating loss of $996,632.  This increase is primarily the result of the $8,812,027 impairment of oil and gas properties and related pipelines during the three months ended June 30, 2007, together with the $488,086 decline in revenues.



Interest Expense.Interest expense for the three months ended June 30, 2007 was $1,067,435, a decrease of $31,353, or 2.8%, from $1,098,788 for the three months ended June 30, 2006.  The increase in interest expense is primarily the result of slightly reduced principal balances due to repayment of long term debt in accordance with its terms.



Results of Operations for the Six Months Ended June 30, 2007 and 2006.



The following table summarizes selected items from the statement of operations for the six months ended June 30, 2007 compared to the six ended June 30, 2006.



Six Months Ended June 30,
        
        Increase
        
        Percentage2007
        
        2006
        
        (Decrease)
        
        ChangeRevenue
        $2,948,229
        
        $3,040,932
        
        $ (92,703)
        
        -3.1%Expenses:Direct costs
        1,500,067
        
        1,155,354
        
        344,713
        
        29.8%


Pipeline costs
        551,719
        
        383,922
        
        167,797
        
        43.7%General and administrative
        962,953
        
        1,371,415
        
        (408,462)
        
        -29.8%Impairment of oil and gas properties and pipelines
        8,812,027
        
        -
        
        8,812,027
        
        n/aProfessional and consulting fees
        511,507
        
        1,272,886
        
        (761,379)
        
        -59.8%Depreciation, depletion and amortization
        1,245,454
        
        998,864
        
        246,590
        
        24.7%Total expenses
        13,583,727
        
        5,182,441
        
        8,401,286
        
        162.1%Net operating (loss)
        (10,635,498)
        
        (2,141,509)
        
        (8,493,989)
        
        396.6%Other income (expense):Interest expense
        (2,155,688)
        
        (1,789,108)
        
        (366,580)
        
        20.5%Total other income (expense)
        (2,155,688)
        
        (1,789,108)
        
        (366,580)
        
        20.5%Net income (loss)
        $(12,791,186)
        
        $(3,930,617)
        
        $(8,860,569)
        
        225.4%




9



---







Revenues.Revenues for the six months ended June 30, 2007 were $2,948,229 compared to revenues of $3,040,932 in the six months ended June 30, 2006.  This resulted in a decrease of $92,703 or 3.1%, from the same period one year ago.  The decrease in revenues is primarily the result of decreased production, together with decreased pricing (after impact of the Companys hedging activities).



Direct Costs.Direct costs for the six months ended June 30, 2007 were $1,500,067, an increase of $344,713, or 29.8%, from $1,155,354 for the six months ended June 30, 2006.  For the most part, this increase reflects expenses incurred in 2007 related to the Companys failed efforts to dewater and obtain commercial production from wells drilled beginning during the last half of 2006 with respect to its Burlington and Waverly properties in the Coal Creek Project.  The Company ceased dewatering efforts in Coal Creek near the end of the Companys second quarter 2007.



Pipeline Costs.Pipeline costs for the six months ended June 30, 2007 were $551,719, an increase of $167,797, or 43.7%, from $383,922 for the six months ended June 30, 2006.  This increase is primarily the result of increased expenses related to the operation of the Companys pipeline system supporting its Burlington and Waverly properties in the Coal Creek Project, which construction began during the last half of 2006.  During the three months ended June 30, 2007, we impaired the Burlington and Waverly pipelines by $3,537,377 to the fair market value of zero, as we have determined these facilities will not be used and are not saleable.



General and Administrative Expenses.General and administrative expenses for the six months ended June 30, 2007 were $962,953, a decrease of $408,462, or 29.8%, from $1,371,415 for the six months ended June 30, 2006.  The decrease in general and administrative expenses is attributable to the streamlining and reduction of expenses.



Impairment of Oil and Gas Properties.We have impaired our oil and gas properties by $5,274,650 based on our reserve study of the present value of future cash flows discounted by 10%.  The impairment is primarily attributable to decline in reserves.  We also impaired the Burlington and Waverly pipelines by $3,537,377 to the fair market value of zero as we have determined these facilities will not be used and are not saleable.



Professional and Consulting Fees.Professional and consulting fees for the six months ended June 30, 2007 was $511,507, a decrease of $761,379, or 59.8%, from $1,272,886 for the six months



10



---



ended June 30, 2006.  The decrease in professional and consulting fees in the current period was a result of decreased investor relations fees and a lessened reliance on outside consultants.



Depreciation, Depletion, and Amortization Expense.Depreciation, depletion, and amortization expense for the six months ended June 30, 2007 was $1,245,454, an increase of $246,590, or 24.7%, from $998,864 for the six months ended June 30, 2006.  The increase in depreciation, depletion and amortization expense was a result of increased depletion on each unit of production due to our increase in capital expenditures and a slight decline in reserves.



Net Operating Loss.  The net operating loss for the six months ended June 30, 2007 was $10,635,498, versus a net operating loss of $2,141,509.  This increase is primarily the result of the $8,812,027 impairment of oil and gas properties during the six months ended June 30, 2007.



Interest Expense.Interest expense for the six months ended June 30, 2007 was $2,155,688, an increase of $366,580, or 20.5%, from $1,789,108 for the six months ended June 30, 2006.  The increase in interest expense is primarily the result of increase average borrowings during in the six months ended June 30, 2007, as compared to the six months ended June 30, 2006.



Liquidity and Capital Resources



During the six months ended June 30, 2007 our cash position decreased by $4,071,502.  During that period, our operating activities utilized $2,417,475 of cash mainly from operating expenses we incurred, and we made payments on notes payable of $1,375,555.  The following table summarizes total assets, accumulated deficit, stockholders equity and working capital at June 30, 2007 compared to December 31, 2006.



June 30, 2007
        December 31, 2006
        Increase / (Decrease)$
        %Current assets
        $     2,429,187
        $   6,580,774
        $(4,151,587)
        (63.1%)Current liabilities
        13,668,475
        15,085,966
        (1,417,491)
        (9.4%)Working capital (deficit)
        $(11,239,288)
        $(8,505,192)
        $ 2,734,096
        (32.1)%




Financing.On October 28, 2004, we entered into agreements with Laurus Master Fund, Ltd., a Cayman Islands corporation. Under the terms of the Laurus Funds agreements, we issued a Secured Convertible Term Note (the Note) in the aggregate principal amount of $8,000,000 and a five-year warrant (the Warrant) to purchase 3,520,000 shares of our common stock at $2.00 per share and 1,813,333 shares of our common stock at $3.00 per share. On June 2, 2006, Laurus transferred the 5,333,333 warrants to Pallas Production Corp. (Pallas).  The Note is convertible into shares of our common stock at a fixed conversion price of $1.50 per share. The Note has a three-year term and bears an interest rate equivalent to the prime rate published by the Wall Street Journal from time to time plus 3%, subject to
a floor of 7.5% per annum.



On January 28, 2005, we amended the Laurus Note and the Registration Rights Agreement. Laurus agreed to move five months of principal payments (January through May of 2005) to be paid on the Maturity Date (October 28, 2007). Additionally, Laurus agreed to extend certain filing and effectiveness dates under the registration rights agreement. In consideration for the amendment, we issued an additional common stock purchase warrant to Laurus to purchase up to 1,000,000 shares of our common stock at $2.50 per share for the first 666,667 shares and $3.00 per share for the remaining



11



---



333,333 shares. On June 20, 2006, Laurus transferred the 1,000,000 warrants to Pallas.  Further, pursuant to the amendment agreement executed on April 28, 2004, we have agreed to file semi-annual registration statements to register shares of our common stock issued to Laurus for the conversion of interest under the Note.



As of June 30, 2007, Laurus had converted $2,283,823 of principal payments into 1,522,550 shares of our common stock and $779,352 of accrued interest into 519,568 shares of our common stock (2,042,118 shares in total). The conversion of principal and accrued interest allowed us additional cash to use in our operations.



On October 31, 2005, we entered into another financing agreement with Laurus, under which $10,000,000 was funded into an escrow account and was disbursed to us in November 2005 after finalization of certain closing requirements.  We issued a three-year Secured Term Note in the aggregate principal amount of $10,000,000 and a five-year warrant to purchase 1,000,000 shares of our common stock at $2.00 per share. On June 20, 2006, Laurus transferred the 1,000,000 warrants to Pallas. The note bears an interest rate equivalent to the prime rate published by the Wall Street Journal from time to time plus 3.25%, subject to a floor of 10% and a ceiling of 14% per annum.  In addition, Laurus, in their sole discretion, was able to purchase additional notes from us in an aggregate principal amount of up to $40,000,000 pursuant to substantially similar terms of the initial note dated October 31, 2005.



On June 30, 2006, we entered into agreements with Laurus to draw down an additional $5,000,000 under the credit facility provided by Laurus in October 2005. Under the terms of the Laurus agreements we issued a Secured Term Note in the aggregate principal amount of $5,000,000 and a five-year warrant to purchase 200,000 shares of our common stock at $1.80 per share. On June 20, 2006, Laurus transferred the 200,000 warrants to Pallas.  The Note has a three-year term and bears an interest rate equivalent to the prime rate published by the Wall Street Journal from time to time plus 3.25%, subject to a floor of 10% and a ceiling of 14% per annum. Concurrently with the agreements listed above, we amended and restated our previous $10,000,000 Secured Term Note dated October 31, 2005 with Laurus.



On April 7, 2006, the funds were released from Escrow.  Net proceeds to Petrol from the financing, after payment of fees and expenses to Laurus and its affiliates, were $4,806,688.  The proceeds were primarily utilized by Petrol for drilling activities on our Coal Creek Project.



On May 31, 2006, we entered into agreements with Laurus to draw down an additional $10,000,000 under the credit facility provided by Laurus in October 2005. Under the terms of the Laurus agreements we issued a Secured Term Note in the aggregate principal amount of $10,000,000 and a five-year warrant to purchase 400,000 shares of our common stock at $1.65 per share. On June 20, 2006, Laurus transferred the 400,000 warrants to Pallas.  The Note has a three-year term and bears an interest rate equivalent to the prime rate published by the Wall Street Journal from time to time plus 3.25%, subject to a floor of 10% and a ceiling of 14% per annum. Concurrently with the execution of the new Laurus Funds agreements, Petrol amended and restated its previous $10,000,000 Secured Term Note dated October 31, 2005 and the $5,000,000 Secured Term Note dated June 30, 2006 with Laurus Funds.



On June 2, 2006, the funds were released from Escrow.  Net proceeds to Petrol from the financing, after payment of fees and expenses to Laurus Funds and its affiliates, were $9,629,679.  The proceeds were primarily utilized by Petrol for drilling activities on Petrols Coal Creek Project.



Cash Flows.Since inception, we have financed cash flow requirements through debt financing, the issuance of common stock and revenues generated from the sale of oil and gas.  As we expand operational activities, we may experience net negative cash flows from operations, pending receipt of



12



---



sales or development fees, and may be required to obtain additional financing to fund operations through common stock offerings and debt borrowings to the extent necessary to provide working capital.



Satisfaction of Our Cash Obligations for the Next 12 months.Due to the poor results of our development efforts with the Coal Creek Project, we have realized no significant increase in revenues, while simultaneously dramatically increasing our debt levels.  As a result, the Companys principal focus at this time is to maximize cash flow to service our debt obligations.  On October 28, 2007, the Company will be required to make a principal payment of approximately $1.1 million on a portion of its long term debt.  The Company does not anticipate having adequate cash to make such principal payment unless additional capital is raised by the Company or assets are sold by the Company.  There can be no assurance that the Company will be able obtain adequate cash to service its debt as it comes due.  In addition, we expect to continue incurring operating
losses over the next twelve months.



We are also required to make certain lease payments to maintain our rights to develop and drill for oil and gas on our existing leases. These lease payments are material obligations to us.  There can be no assurance that the Company will have adequate cash to make these lease payments, which could result in the Company losing its rights under such leases.  Due to the Companys changing priorities, it may determine to forego selected lease payments and allow the related leases to expire.



General Operations



Petrols field development plans and strategies are employed throughout its multiple project areas and incorporates several assessment stages. Each new well is drilled through all possible CBM reservoirs and individually evaluated. Upon a favorable evaluation of its overall production capacity the well will be fully completed in as many gas producing intervals as possible and then connected to our local gas gathering and water disposal pipelines.



When a proposed drilling site is identified, as a licensed operator in the State of Kansas, Petrol is engaged in all aspects of well site operations. As a state licensed operator we are responsible for permitting the well, which includes obtaining permission from the Kansas Oil and Gas Commission relative to spacing requirements and any other county, state and federal environmental regulatory issues required at the time that the permitting process commences. Additionally, Petrol formulates and delivers to all interest owners an operating agreement establishing each participants rights and obligations in that particular well based on the location of the well and the ownership. In addition to the permitting process, we as the operator are responsible for hiring the driller, geologist and land men to make final decisions relative to the zones to be targeted, confirming that we have
good title to each leased parcel covered by the spacing permit and to actually drill the well to the target zones. Petrol is responsible for completing each successful well and connecting it to the most appropriate section of the gas gathering system.



As the operator, we are also the caretaker of the well once production has commenced. We are responsible for paying bills related to the drilling and development of the well, billing working interest owners for their proportionate expenses in drilling and completing the well, and selling the production from the well. Once the production is sold, we anticipate that the purchaser thereof carries out its own research with respect to ownership of that production and sends out a division order to confirm the nature and amount of each interest owned by each interest owner. Once a division order has been established and confirmed by the interest owners, the production purchaser issues the checks to each interest owner in accordance with its appropriate interest.  From that point forward, we as operator are responsible for maintaining the well and the well site during the entire term of the
production or until such time as we have been replaced or the site appropriately abandoned.



13



---



Along with the drilling and completion of our production wells, our subsidiary pipeline companies formulate, design and install a gas gathering and compression system to transport the gas from wellhead to the high pressure interstate pipeline tap and sales market.  We have identified several major interstate distribution pipelines that operate within and pass through the counties in which we have lease holdings. These include pipelines owned and operated by Southern Star, CMS Energy, Enbridge and Kinder Morgan. We have initiated contact with these companies to ascertain the specific locations of their pipelines, their requirements to transport gas from us (including volume of gas and quality of gas), and the costs to connect to their pipelines. We currently have agreements with Southern Star in our Petrol-Neodesha Project and Enbridge in our Coal Creek Project



The price obtained for produced oil and gas is dependent on numerous factors beyond our control, including domestic and foreign production rates of oil and gas, market demand and the effect of governmental regulations and incentives.  To reduce the impact of these extraneous factors, we often enter into forward sales contracts for a portion of the gas and oil we produce.  However, we do not have any delivery commitments for gas or oil from wells not currently drilled or producing. Because the U.S. governments has been encouraging increases in domestic production of energy, coupled with the high demand for natural gas, we do not anticipate any difficulties in selling any oil and gas we produce, once it has been delivered to a distribution facility.



The timing of most of our capital expenditures is discretionary. Currently there are no material long-term commitments associated with any capital expenditure plans or that are currently in the investigative planning stage. Consequently, we have a significant degree of flexibility to adjust the level of such expenditures as circumstances warrant. The level of our capital expenditures will vary in future periods depending on energy market conditions and other related economic factors.  However, we expect to significantly reduce our drilling activity due to our limited available cash.



Derivatives



To reduce our exposure to unfavorable changes in natural gas prices, we have entered into an agreement to utilize energy swaps in order to have a fixed-price contract. This contract allows us to be able to predict with greater certainty the effective natural gas prices to be received for hedged production and benefit operating cash flows and earnings when market prices are less than the fixed prices provided under the contracts. However, we will not benefit from market prices that are higher than the fixed prices in our contracts for hedged production. If we are unable to provide the quantity that we have contracted for we will have to go to the open market to purchase the required amounts that we have contracted to provide.



We have entered into various agreements with our customers to sell gas at a fixed price.  At June 30, 2007 we had contracts covering approximately 45,750 mmbtu per month for the period of July 2007 to February 2008 at an average price of $7.23 per mmbtu and basis agreements covering approximately 15,250 mmbtu per month for the same period



Critical Accounting Policies and Estimates



Our accounting estimates include bad debts on our receivables, amount of depletion of our oil and gas properties subject to amortization, the asset retirement obligation and the value of the options and warrants that we issue.  Our trade receivables have been fully collectible since inception and we only have sales to a small base of customers. We believe that all of our receivables are collectible.  The depletion of our oil and gas properties is based in part on the evaluation of our reserves and an estimate of our reserves.  We obtain an evaluation of the proved reserves from a professional engineering company and on a quarterly basis we review the estimates and determine if any adjustments are needed.  If the actual



14



---



reserves are less than the estimated reserves, we would not fully deplete our costs.  The asset retirement obligation relates to the plug and abandonment costs when our wells are no longer useful.  We determine the value of the liability by obtaining quotes for this service and estimate the increase we will face in the future.  We then discount the future value based on an intrinsic interest rate that is appropriate for Petrol.  If costs rise more than what we have expected, there could be additional charges in the future however we monitor the costs of the abandoned wells and we will adjust this liability if necessary.  The value we assign to the options and warrants that we issue is based on the fair market value as calculated by the Black-Scholes pricing model.  To perform a calculation of the value of our options and warrants, we determine the volatility of our stock.  We believe our estimate of
volatility is reasonable and we review the assumptions used to determine this whenever we have an equity instrument that needs a fair market value.  Although the offset to the valuation is in paid in capital, were we to have an incorrect material volatility assumption, our expenses could be understated or overstated. The preparation of our financial statements requires us to make assumptions and estimates that affect the reported amounts of assets, liabilities, revenues and expenses, as well as the disclosure of contingent assets and liabilities. We base our assumptions and estimates on historical experience and other sources that we believe to be reasonable at the time. Actual results may vary from our estimates due to changes in circumstances, weather, politics, global economics, mechanical problems, general business conditions and other factors.



Item 3. Quantitative and Qualitative Disclosure About Market Risk.



Not applicable.



Item 4. Controls and Procedures.



We maintain disclosure controls and procedures designed to ensure that information required to be disclosed in reports filed under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the specified time periods.  As of the end of the period covered by this report, Loren Moll, our Chief Executive Officer and Principal Financial Officer evaluated the effectiveness of our disclosure controls and procedures pursuant to Exchange Act Rule 13a-15. Based on the evaluation, which disclosed no significant deficiencies or material weaknesses, Mr. Moll, concluded that our disclosure controls and procedures are effective in timely alerting him to material information required to be included in our periodic SEC filings.



It should be noted, however, that no matter how well designed and operated, a control system can provide only reasonable, not absolute, assurance that the objectives of the control system are met. In addition, the design of any control system is based in part upon certain assumptions about the likelihood of future events. Because of these and other inherent limitations of control systems (including faulty judgments in decision making or breakdowns resulting from simple errors or mistakes), there can be no assurance that any design will succeed in achieving its stated goals under all potential conditions. Additionally, controls can be circumvented by individual acts, collusion or by management override of the controls in place.



There were no changes in our internal control over financial reporting that occurred during our most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



15



---



PART II--OTHER INFORMATION



Item 1.
        Legal Proceedings.




Petrol is and may become involved in various routine legal proceedings incidental to its business. However, to Petrols knowledge as of the date of this report, there are no material pending legal proceedings to which Petrol is a party or to which any of its property is subject.



Item 1A. Risk Factors.



Except as provided below, there have been no material changes from the risk factors disclosed in the Risk Factors section of our Annual Report on Form 10-K for the year ended December 31, 2006.



We will need additional capital in the future to service our debt obligations, which we may not be able to raise or which may only be available on terms unfavorable to us or our stockholders, which may prevent us from continuing as a going concern.



We believe that current cash on hand is only sufficient to fund our operations until October 28, 2007, when the Company will be required to make a principal payment of approximately $1.1 million on a portion of its long term debt.  Accordingly, in addition to anticipated cash generated from our operations, we will require additional financing and a restructuring of our current debt obligations, to fund our current operations.  Additional financing might not be available on terms favorable to us, or at all.  If adequate funds are not available or are not available on acceptable terms, our ability to service our debt obligations and fund our operations would be significantly limited.  In such a capital restricted situation, we may be forced to sell assets or securities on an untimely or unfavorable basis or liquidate or reorganize the Company.  Most of our assets have been pledged to our
lender, securing approximately $26.5 million of debt, and in the event of a default, such lender may elect to foreclose on our assets.



If we raise additional funds through the issuance of equity or convertible debt securities, the percentage ownership of our stockholders would be reduced, and these newly issued securities might have rights, preferences or privileges senior to those of existing stockholders.



Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.



During the three months ended June 30, 2007, the Company issued 6,329 shares of our common stock as previously authorized in exchange for public relations services.  This issuance of common stock by the Company was made pursuant to the exemption provided for in Section 4(2) of the Securities Act of 1933.



Pursuant to the resignation and retirement agreement with the Company's former President and Chief Executive Officer, Paul Branagan, on May 4, 2007, 1,750,000 options to purchase shares of our common stock were cancelled.



Item 3.
        Defaults Upon Senior Securities.




None.



Item 4.
        Submission of Matters to a Vote of Security Holders.




None.



Item 5.
        Other Information.




None.



Item 6.
        Exhibits.




The information required by this Item 6 is set forth in the Index to Exhibits accompanying this Quarterly Report on Form 10-Q.



16



---



SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



PETROL OIL AND GAS, INC.



By:/s/ Loren Moll

Loren Moll, Chief Executive Officer


(On behalf of the registrant and as


principal accounting officer)




Date:
        August 20, 2007






17



---



INDEX TO EXHIBITS



Exhibit Number
        
        Exhibits31.1
        
        Certification of the Companys Chief Executive Officer and principal accounting officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 7241).32.1
        
        Certification of the Companys Chief Executive Officer and principal accounting officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350).








18



---